[PICORP] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 73.21%
YoY- 58.56%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 92,248 82,124 90,136 92,808 72,200 102,208 88,848 0.62%
PBT 10,360 5,164 3,436 7,108 4,700 12,888 16,140 -7.11%
Tax -7,740 -3,576 -4,480 -3,608 -1,788 -4,948 -6,100 4.04%
NP 2,620 1,588 -1,044 3,500 2,912 7,940 10,040 -20.04%
-
NP to SH -872 -5,660 -6,572 -716 -1,728 1,676 5,520 -
-
Tax Rate 74.71% 69.25% 130.38% 50.76% 38.04% 38.39% 37.79% -
Total Cost 89,628 80,536 91,180 89,308 69,288 94,268 78,808 2.16%
-
Net Worth 45,894 52,450 65,537 72,119 78,675 78,743 85,359 -9.81%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - 7,864 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 45,894 52,450 65,537 72,119 78,675 78,743 85,359 -9.81%
NOSH 658,000 658,000 658,000 658,000 658,000 658,000 658,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.84% 1.93% -1.16% 3.77% 4.03% 7.77% 11.30% -
ROE -1.90% -10.79% -10.03% -0.99% -2.20% 2.13% 6.47% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 14.07 12.53 13.75 14.16 11.01 15.58 13.53 0.65%
EPS -0.12 -0.88 -1.00 -0.12 -0.28 0.24 0.84 -
DPS 0.00 0.00 1.20 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.10 0.11 0.12 0.12 0.13 -9.79%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 14.02 12.48 13.70 14.10 10.97 15.53 13.50 0.63%
EPS -0.13 -0.86 -1.00 -0.11 -0.26 0.25 0.84 -
DPS 0.00 0.00 1.20 0.00 0.00 0.00 0.00 -
NAPS 0.0697 0.0797 0.0996 0.1096 0.1196 0.1197 0.1297 -9.82%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.085 0.095 0.095 0.13 0.07 0.135 0.135 -
P/RPS 0.60 0.76 0.69 0.92 0.64 0.87 1.00 -8.15%
P/EPS -63.91 -11.00 -9.47 -119.04 -26.56 52.86 16.06 -
EY -1.56 -9.09 -10.56 -0.84 -3.77 1.89 6.23 -
DY 0.00 0.00 12.63 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.19 0.95 1.18 0.58 1.13 1.04 2.55%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 30/05/23 31/05/22 31/05/21 16/06/20 23/05/19 04/05/18 -
Price 0.075 0.09 0.095 0.19 0.115 0.13 0.14 -
P/RPS 0.53 0.72 0.69 1.34 1.04 0.83 1.03 -10.47%
P/EPS -56.39 -10.43 -9.47 -173.98 -43.63 50.90 16.65 -
EY -1.77 -9.59 -10.56 -0.57 -2.29 1.96 6.00 -
DY 0.00 0.00 12.63 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.13 0.95 1.73 0.96 1.08 1.08 -0.15%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment